 鲜花( 98)  鸡蛋( 0)
|
本帖最后由 每天一点 于 2009-5-11 10:33 编辑 U. N3 Z) ~9 l, b+ v- j
, N% e9 S7 [: H8 h& B4 q
我感觉一点都不划算,现在你还剩37.8,加上1.4,就是39.2
" E& W2 h" k4 [) ~' a即使按照3.35%,按照转过去之后35年贷款计,你3年之后37.33,也就是说,你总共就还了37.8-37.33=0.47w,也就是4700块本金。也就是还了3个月本金,其他33个月都在还利息和罚金。/ |1 L# Z1 t2 B' @
可能相比来说,还是不折腾得时候剩的本金要少。$ i' l) r, L7 F, Y& C3 R$ P* n9 u
具体情况见下表: c5 f# m0 v; M7 X! { u1 }% h9 h4 j
1 01/10/2008 $392,000.00 $1,586.22 $491.88 $1,094.33 $391,508.12 0 U; D2 m, i2 n1 i
2 01/11/2008 $391,508.12 $1,586.22 $493.26 $1,092.96 $391,014.86 & V# H' d$ H/ h5 v8 a
3 01/12/2008 $391,014.86 $1,586.22 $494.63 $1,091.58 $390,520.23
' m+ U$ u+ ?7 l0 b- K1 ?4 01/01/2009 $390,520.23 $1,586.22 $496.01 $1,090.20 $390,024.22 6 z1 N4 W9 i$ P9 ?3 l4 G6 k% \/ W/ X3 q
5 01/02/2009 $390,024.22 $1,586.22 $497.40 $1,088.82 $389,526.82
% X$ {& `: Y" r1 A( C/ L" o2 D P6 01/03/2009 $389,526.82 $1,586.22 $498.79 $1,087.43 $389,028.03 4 K' T7 M1 w; f5 U
7 01/04/2009 $389,028.03 $1,586.22 $500.18 $1,086.04 $388,527.85 2 h7 B3 Q* x5 l1 }% ~6 x% K0 I
8 01/05/2009 $388,527.85 $1,586.22 $501.58 $1,084.64 $388,026.27 2 s* R _+ X% G- S- w9 @; ]
9 01/06/2009 $388,026.27 $1,586.22 $502.98 $1,083.24 $387,523.30
5 `- g# L8 ~! P% M10 01/07/2009 $387,523.30 $1,586.22 $504.38 $1,081.84 $387,018.92 2 B& \8 m( Y: C; i6 R7 f
11 01/08/2009 $387,018.92 $1,586.22 $505.79 $1,080.43 $386,513.13
4 e' w% Y4 \/ F12 01/09/2009 $386,513.13 $1,586.22 $507.20 $1,079.02 $386,005.93
+ h; y' K( `0 E# m- X, `13 01/10/2009 $386,005.93 $1,586.22 $508.62 $1,077.60 $385,497.31 4 J3 c8 ^ o' P# t3 G; y
14 01/11/2009 $385,497.31 $1,586.22 $510.04 $1,076.18 $384,987.28 3 F, X/ b7 D' n% y9 L8 U
15 01/12/2009 $384,987.28 $1,586.22 $511.46 $1,074.76 $384,475.82 * O2 L0 H2 j0 Q! c6 l# N" a
16 01/01/2010 $384,475.82 $1,586.22 $512.89 $1,073.33 $383,962.93 ( @, p: H! M: A3 Q
17 01/02/2010 $383,962.93 $1,586.22 $514.32 $1,071.90 $383,448.61 " k4 |; ~; m$ q6 P/ U7 G! L. @
18 01/03/2010 $383,448.61 $1,586.22 $515.76 $1,070.46 $382,932.86
! x0 V! c9 \9 `& ~* }* l' c19 01/04/2010 $382,932.86 $1,586.22 $517.20 $1,069.02 $382,415.66
% B, ^; I6 q+ `+ c! W20 01/05/2010 $382,415.66 $1,586.22 $518.64 $1,067.58 $381,897.02
N0 a9 v( Y3 z/ d21 01/06/2010 $381,897.02 $1,586.22 $520.09 $1,066.13 $381,376.94 ! s/ z6 {# l# I7 ?
22 01/07/2010 $381,376.94 $1,586.22 $521.54 $1,064.68 $380,855.40 * [$ i; X% p- p) s; `, I
23 01/08/2010 $380,855.40 $1,586.22 $522.99 $1,063.22 $380,332.40
# f: q! d- o1 Q3 {3 {( x24 01/09/2010 $380,332.40 $1,586.22 $524.45 $1,061.76 $379,807.95 1 p2 U: P8 T; a9 m$ |
25 01/10/2010 $379,807.95 $1,586.22 $525.92 $1,060.30 $379,282.03 G4 h% a/ x) z6 ~# B
26 01/11/2010 $379,282.03 $1,586.22 $527.39 $1,058.83 $378,754.64
7 h) Y& t" j' T$ E2 G# O" P27 01/12/2010 $378,754.64 $1,586.22 $528.86 $1,057.36 $378,225.78 " {! t6 z) @ R
28 01/01/2011 $378,225.78 $1,586.22 $530.34 $1,055.88 $377,695.45
" y9 c Z$ X* u2 `29 01/02/2011 $377,695.45 $1,586.22 $531.82 $1,054.40 $377,163.63
( O- ~9 f; m x- _30 01/03/2011 $377,163.63 $1,586.22 $533.30 $1,052.92 $376,630.33
# X4 M# i9 c) e4 }31 01/04/2011 $376,630.33 $1,586.22 $534.79 $1,051.43 $376,095.54
+ }+ Y! Y+ c1 V4 b/ O32 01/05/2011 $376,095.54 $1,586.22 $536.28 $1,049.93 $375,559.26
) b% M& d) J ^2 S1 J; N33 01/06/2011 $375,559.26 $1,586.22 $537.78 $1,048.44 $375,021.48 + _4 X, J+ g4 G6 f; a2 f/ E: [
34 01/07/2011 $375,021.48 $1,586.22 $539.28 $1,046.93 $374,482.20
, z. K/ D% U) a; m& O35 01/08/2011 $374,482.20 $1,586.22 $540.79 $1,045.43 $373,941.41
B+ Q7 V s2 Q- `36 01/09/2011 $373,941.41 $1,586.22 $542.30 $1,043.92 $373,399.11 |
|